indian journal of science and technology, vol 10(3), doi

9
*Author for correspondence Indian Journal of Science and Technology, Vol 10(3), DOI: 10.17485/ijst/2017/v10i3/110631, January 2017 ISSN (Print) : 0974-6846 ISSN (Online) : 0974-5645 Uncertainty Assessment for Updating Platform Decommissioning Alternatives Cost using Net Present Value Approach Tareq Moqbel Qaid Alghuribi 1 , Mohd Shahir Liew 2 , Noor Amila Zawawi 3 and Mohammed Abdalla Ayoub 1 1 Department of Petroleum Engineering, Universiti Teknologi PETRONAS, Seri Iskandar, Perak, Malaysia; [email protected], [email protected] 2 Faculty of Petroleum Engineering and Geoscience, Universiti Teknologi PETRONAS, Seri Iskandar, Perak, Malaysia; [email protected] 3 Department of Civil Engineering, Universiti Teknologi PETRONAS, Seri Iskandar, Perak, Malaysia; [email protected] Abstract Background/Objectives: Offshore oil and gas platform are aging in Asian Paci fic Region and requiring a transparent decommissioning framework to address the major environmental impacts and cost pertaining the removal of offshore structures. This paper endeavors to establish a benchmark model to update platform decommissioning cost for four decommissioning options. Methods/Statistical Analysis: This paper provides a benchmark methodology adopting a case study for a previous decommissioning project to estimate and update future decommissioning cost based on Net Present Value (NPV) approach. Linear regression was established to predict cost inflation in decommissioning projects to be put to use in NPV method. Monte Carlo Simulations were employed to assess and evaluate uncertainty, and variability of each decommissioning alternative cost model to validate their exemplary implementation. Findings: After implementing Net Present Value methodology to attain platform decommissioning cost, it was found that platform decommissioning costs were USD91,997,398.97 USD29,312,019.08 USD36,913,049.82, and USD21,185,843.13 for complete removal, partial removal, conversion to reef, and re-using platform for wind turbine power generation respectively. These cost data reveal the tremendous cost incurred by platform’s owners due to decommissioning. Uncertainty and variability of cost update estimation were demonstrated through Monte Carlo Simulations. After running 100,000 simulations, the results showed insigni ficant discrepancy with uncertainty ratio varies between 0.023% and 0.10% for the four decommissioning alternatives. Therefore, Monte Carlo Simulation exhibits a very good agreement with the cost estimate using NPV which just confirms the viability and applicability of utilizing NPV method in updating decommissioning cost for offshore installations. Hence, the contribution of this study is signi ficant and timely efficient, allowing for cost update through systematic method instead of embracing regression analysis which is tedious and time-consuming. Application/Improvements: Net Present Value methodology may be useful and newly tool in updating platform decommissioning cost, and can strengthen its applicability in this field by incorporating probabilistic method as such Monte Carlo Simulation. Keywords: Net Present Value, Measuring Uncertainty, Monte Carlo Method, Platform Decommissioning Cost 1. Introduction e oil and gas offshore industry is rapidly approaching a decommissioning crisis as significant numbers of offshore platforms are reaching the end of their design life. Currently, there are more than 7500 platforms worldwide which were installed in shallow and deep water depth to produce and process the hydrocarbons 1 . Decommissioning operation is

Upload: others

Post on 16-Oct-2021

2 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Indian Journal of Science and Technology, Vol 10(3), DOI

*Author for correspondence

Indian Journal of Science and Technology, Vol 10(3), DOI: 10.17485/ijst/2017/v10i3/110631, January 2017ISSN (Print) : 0974-6846

ISSN (Online) : 0974-5645

Uncertainty Assessment for Updating Platform Decommissioning Alternatives Cost using Net

Present Value ApproachTareq Moqbel Qaid Alghuribi1, Mohd Shahir Liew2, Noor Amila Zawawi3 and Mohammed Abdalla Ayoub1

1Department of Petroleum Engineering, Universiti Teknologi PETRONAS, Seri Iskandar, Perak, Malaysia; [email protected], [email protected]

2Faculty of Petroleum Engineering and Geoscience, Universiti Teknologi PETRONAS, Seri Iskandar, Perak, Malaysia; [email protected]

3Department of Civil Engineering, Universiti Teknologi PETRONAS, Seri Iskandar, Perak, Malaysia; [email protected]

Abstract Background/Objectives: Offshore oil and gas platform are aging in Asian Pacific Region and requiring a transparent decommissioning framework to address the major environmental impacts and cost pertaining the removal of offshore structures. This paper endeavors to establish a benchmark model to update platform decommissioning cost for four decommissioning options. Methods/Statistical Analysis: This paper provides a benchmark methodology adopting a case study for a previous decommissioning project to estimate and update future decommissioning cost based on Net Present Value (NPV) approach. Linear regression was established to predict cost inflation in decommissioning projects to be put to use in NPV method. Monte Carlo Simulations were employed to assess and evaluate uncertainty, and variability of each decommissioning alternative cost model to validate their exemplary implementation. Findings: After implementing Net Present Value methodology to attain platform decommissioning cost, it was found that platform decommissioning costs were USD91,997,398.97 USD29,312,019.08 USD36,913,049.82, and USD21,185,843.13 for complete removal, partial removal, conversion to reef, and re-using platform for wind turbine power generation respectively. These cost data reveal the tremendous cost incurred by platform’s owners due to decommissioning. Uncertainty and variability of cost update estimation were demonstrated through Monte Carlo Simulations. After running 100,000 simulations, the results showed insignificant discrepancy with uncertainty ratio varies between 0.023% and 0.10% for the four decommissioning alternatives. Therefore, Monte Carlo Simulation exhibits a very good agreement with the cost estimate using NPV which just confirms the viability and applicability of utilizing NPV method in updating decommissioning cost for offshore installations. Hence, the contribution of this study is significant and timely efficient, allowing for cost update through systematic method instead of embracing regression analysis which is tedious and time-consuming. Application/Improvements: Net Present Value methodology may be useful and newly tool in updating platform decommissioning cost, and can strengthen its applicability in this field by incorporating probabilistic method as such Monte Carlo Simulation.

Keywords: Net Present Value, Measuring Uncertainty, Monte Carlo Method, Platform Decommissioning Cost

1. Introduction

The oil and gas offshore industry is rapidly approaching a decommissioning crisis as significant numbers of offshore

platforms are reaching the end of their design life. Currently, there are more than 7500 platforms worldwide which were installed in shallow and deep water depth to produce and process the hydrocarbons1. Decommissioning operation is

Page 2: Indian Journal of Science and Technology, Vol 10(3), DOI

Indian Journal of Science and TechnologyVol 10 (3) | January 2017 | www.indjst.org 2

Uncertainty Assessment for Updating Platform Decommissioning Alternatives Cost using Net Present Value Approach

understood to be the reverse process of platform installation with less complexity and constrains in project milestones. The requirement for shallow and deep water platform removal is merely similar, despite the high cost incurred in deep water decommissioning2. From operators’ prospective decommissioning is a responsibility that will contribute to hugely incurred expenses in the future, however from gov-ernment’s view decommissioning represents a threat to the society and must be removed in compliance with interna-tional laws and regulations. Decommissioning activities are likely to increase in Asia Pacific Region and in Peninsula of Malaysia, Sabah and Sarawak in particular. According to3, there are around 300 fixed offshore platforms scattered in Malaysian’s region. Approximately, 48.1% of these struc-tures have exceeded their 25-30 years design life4. It was also reported all platforms in Malaysia territory are fixed platforms which were installed in shallow water depth not exceeding 200 meters4.

Offshore structures are composed of topside and substructure, where substructures can be either grav-ity based which rest on the sea bed through its own weight or footing and a jacket anchored to the seabed5. The trend of decommissioning activities kept rising significantly in conjunction with reservoir depletion, whenever there is no mark of hope the Enhanced Oil Recovery (EOR) process is still eligible for enhancing the productivity. There are several decommissioning alternatives available to dispose of offshore platform structures including complete removal, partial removal of the upper portion while neglecting the lower por-tion in place, and dismantling the structure before toppling them in the sea floor as artificial reef6. The cost of decommissioning offshore structures is het-erogeneous as there are no two identical platforms, so the cost is directly dependable on the cost of ser-vices, size of the structure, and the time required to complete each step of the process7. Economic analysis using NPV approach is crucial in identifying the best removal option by which the superior option has the lowest NPV8.

The process of offshore platform decommissioning comprehends several steps involving, project man-agement, engineering and planning; permitting and regulatory compliance; platform preparation; well plug-ging and abandonment; conductor removal; mobilization and demobilization of derrick barge and equipment; platform removal; pipeline and power cable decommis-sioning, material disposal and site clearance9.

1.1 Platform to ReefRig to reef is a routine of converting offshore oil and gas platform into artificial reef. The creation of artificial reef is a good example of how the oil and gas industry, societies, and government can agree on a consensus stand that might enhance the marine organisms. The practices of turning the obsolete structures to biotic reef have been established in the United States, Brunei, and Malaysia10. Despite the high number of offshore plat-forms in Malaysia, there is only one platform of which was made into an artificial reef known as the Baram-8 platform10. Operators would rather exercise the artificial reef program rather than bringing the disused structures to shore since it leads to a significant reduction of the incurred cost. In the context, many advantages can be contrived of using platform as artificial reef. Manmade structures may enhance the ecological habitation of marine creatures by providing a biodiversity to preserve their proliferation and recreating a commercialized zone for fishing11. The usage of platform as reef can potentially improve population connectivity, and minimizing the environmental impacts as well as lowering the incurred expenses12.

2. Methodology

2.1 Regression Model FormulationRegression model is a statistical method to investigate a relationship between independent and dependent vari-ables in order to accomplish the paper’s objective. A linear regression model is chosen over high-low method due to its reliability and consistency in cost estimation which allows us to predict the dependent variable (derrick barge price rate) based on the independent variable (number of year). Assumptions and a set of data was adopted from Proserv Offshore with a required modification to serve the purpose of attaining the annual inflation rate13. The quoted data for derrick barge price from 1996 to 2008 was tabulated as in Table 2. A mathematical formulation of linear regression model is defined as follows:

( ) 0 1y f x a a x= = + (1)

Where, a0 is the intercept of y axis at zero year, and a1

is the slope of the model.MINITAB software will be utilized to generate the

outputs of R square, adjusted R2, and a0 and a1 coefficient

Page 3: Indian Journal of Science and Technology, Vol 10(3), DOI

Tareq Moqbel Qaid Alghuribi, Mohd Shahir Liew, Noor Amila Zawawi and Mohammed Abdalla Ayoub

Indian Journal of Science and Technology 3Vol 10 (3) | January 2017 | www.indjst.org

as well as the linear regression model equation. Hence, the value of R2 varies between 0 to 100%.

2.2 Inflation RateInflationary trends in decommissioning cost are depend-able on derrick barge price rate by which the derrick barge price is calculated using the established regression model.

( )% 100F IF IInflationrate xI-

-=

(2)Where, F is value of derrick barge price rate in the succeeding

year, and I is value of derrick barge price in the preceding year.

Geometric mean is utilized to achieve the average inflation rate per year as defined by equation 3.

1

1 2 31

.n n

ni n

i

a a a a a=

æ ö÷ç ÷ç = ¼÷ç ÷ç ÷çè øÕ

(3)

2.3 Financial Assessment of Decommissioning Options

Economic analysis is carried out to evaluate the resultant cost of four decommissioning options namely, complete removal, partial removal, and conversion to reef as well as re-using offshore platform for wind power generation. Decommissioning of offshore platform relies on several criteria to measure the feasibility of the project; one of these criteria is financial criteria which can be measured by using NPV approach. The NPV approach is prepared to provide a systematic update for platform decommissioning’ cost

based on a previous field data. The proposed approach is demonstrated in a case study of a previous platform that has the expenses of all cost components. Gail Platform is adopted as the case study for this paper14. Table 1 sum-marizes the cost components of Gail Platform for three removal options including complete, partial removal, and conversion to reef which was estimated as in year 2000. The adjustment for inflationary trend was necessary in order to obtain the cost of decommissioning between the year 2000 and 2016 using NPV method. Hence, the decommission-ing cost update is determined by implementing equation 4.

( )1 tFC PC i= + (4)

Where, FC is future cost, PC is present cost at year 2000, i is inflation rate, and t analysis period in year.Re-use Option: The re-use of offshore platform for wind turbine power generation involves initially partial removal followed by the installation of 4.3MW power wind turbine. The cost estimation of NPV for re-using offshore platform for wind turbine power generation undergoes a process of mathematical formulation as sum-marized below:

Future worth:

( )* 1 tFC PC i= + (5)

NPV for operation & maintenance:

( )( )1

,1

nt

tt

CNPV t n

i=

=+

å (6)

Table 1. Cost components for complete, partial removal, and conversion to reef of Gail platform adapted from14

Cost components in Dollar USD ($) Complete removal Partial removal Conversation to reefSemi-submersible crane vessel 7520000 4042752 4042752Mob and Demob of crew and equipment 2671502 794098 774098Well plugging & abandonment 4049414.56 4049414.56 4049414.56Topside and substructures removal 1776756 1776756 1776756pipeline decommissioning 1266942 1266942 1266942conductor removal 3358667 957000 3358667platform removal 23403352 1819834 3779271onshore disposal 11150784 2893332 3196536project management & engineering 3443460 775011 1148155Site clearance 2086746 973769 973769Total Cost at year 2000 ($) 60,727,623.60 19,348,908.56 24,366,360.56

Page 4: Indian Journal of Science and Technology, Vol 10(3), DOI

Indian Journal of Science and TechnologyVol 10 (3) | January 2017 | www.indjst.org 4

Uncertainty Assessment for Updating Platform Decommissioning Alternatives Cost using Net Present Value Approach

Where Ct is the net cash flow.Annual energy output:

* *AEO w n cf= (7)

Where, w is wind turbine power rate, n is number of hours per year, and cf is the capacity factor.

Net revenue:

*NR AEO p= (8)

Where, p is the price of electricity which is estimated to be $0.07.

NPV for re-using option:

RNPV TE NPV= - (9)

Where, TE is the total expenditure cost

2.4 Evaluation of NPV using Monte Carlo Simulation

Monte Carlo Simulation is utilizing to evaluate risks and uncertainties which are likely to exist since NPV’s approach deals with cost in future. Meanwhile, @ risk software using Monte Carlo Simulation has showcased its significance in assessing the associated risk and uncertainty in cost esti-mations. Practically, Monte Carlo simulation performs a risk analysis to show the possible outcomes and informs how likely they are to occur. This means, it can enable the stakeholders to decide which risk to accept and which ones to avoid, allowing for the best decision making under uncertainty. Therefore, one can be able to anticipate the per-centage of success and failure in the project. The Algorithm of Monte Carlo Simulation is commenced with probability distribution inputs as presented in Figure 1.

Figure 1. Assessing NPV using Monte Carlo Simulation.

3. Results and Discussion

3.1 Linear Regression ModelRegression model was developed by adapting previous attri-butes data from POCSR (Pacific Outer Continental Shelf

Region)13. These data were modified and used since there is no published data available for a decommissioned offshore plat-form in Malaysia. According to the model summary, as shown in Figure 2, it can be clearly seen that the independent variable (number of year) was crucial in the prediction of dependent variable (derrick barge price). Additionally, the graph shows R square value of 72.4% of the total variability of derrick barge cost. Compelling, the difference between R2 and adjusted R2 has no big discrepancy resulting in a minimal error on the output of dependent variable (Derrick Barge). The regression analysis also showed that the established regression model has a high ability to predict the derrick barge price rate since the adjusted R square value is beyond 50% which means the variability per-centage in dependent variable is explained by the model as seen in Figure 2.

Figure 2. Derrick barge price vs number of years

The estimated price of derrick barge after year 2008 using the established regression model presented no big variance with the actual cost estimated by Proserv Offshore as in Table 2.

( ) 9031 4.563DB USD NY=- +

(10)

Where, DB is Derrick Barge Price in USD, NY is Number of Years.

3.2 Inflation RateTable 2 summarizes inflationary trends across the period. Thus, it is denoted, there is a progressive increase in the price of the derrick barge due to inflation which will definitely impact the platform decommissioning cost eventually. Between year 1996 and 2008 the trends alter-nate a stable fluctuation, however the following years witnessed a steady inflation in derrick barge cost. An inflation of 15% in derrick barge price was observed by the end of 2007 followed by a drop to almost 0.5%

Inflation rate

Interest rate

Page 5: Indian Journal of Science and Technology, Vol 10(3), DOI

Tareq Moqbel Qaid Alghuribi, Mohd Shahir Liew, Noor Amila Zawawi and Mohammed Abdalla Ayoub

Indian Journal of Science and Technology 5Vol 10 (3) | January 2017 | www.indjst.org

in the next year. Between the years 2008 and 2016, the established linear regression enabled us to predict the inflation in derrick barge price accordingly. The year 2009 witnessed a deflation of -5.10 percent, hence nega-tive inflation rate is known as deflation. The prediction of derrick barge price rate was calculated by utilizing equation 10, allowing us to determine cost inflation using equation 2 as tabulated in Table 2.

In order to obtain the current inflation rate, it was necessarily to get the geometric average of overall annual inflation rate which was equivalent to 2.63%. This aver-age rate of inflation was used in NPV approach to update the decommissioning cost for the four decommissioning options.

3.3 Updating the Cost of Platform Decommissioning using NPV Approach

The incurred cost of platform decommissioning was esti-mated using NPV method which involves the analysis and determination of the future value. This method is viable in conducting the economic analysis to predict the future cost of platform removal. The current estimated NPV for

complete removal, partial removal, and conversion to reef were calculated as seen in Table 3.

In contrast, the NPV for re-using platform for wind turbine power generation was estimated through a series of calculation as illustrated in the methodology section. The expenses involving wind turbine installations cost which was adopted from National Renewable Energy Laboratory (NREL) report. According to NREL, the capi-tal expenditure cost for offshore wind turbine is about USD 1210/kw which is two times a typical onshore wind turbine system. A 4.3 MW wind turbine is chosen to be installed after completing a partial removal of the plat-form. This turbine was estimated to work for a 20 year lifespan with a 39% capacity factor15.

A necessary assumption was made for interest rate and electricity price with 7% and $0.07 respectively. The annual revenue generated from 4.3MW wind turbine was calculated to be USD 1,028336.40 which shows a big amount of income will be earned as a result of re-using platform for other purposes as such wind turbine power generation. Not to forget the annual cost of operation and maintenance which was determined to be USD 341,748

Table 2. Derrick barge price rate with the corresponding Inflation rateYear(n) Derrick Barge Price Rate Inflation rate (%) Year(n) Derrick Barge

Price RateInflation rate (%)

1996 100 2007 142.961 15.1981997 85.695 -14.305 2008 143.639 0.4741998 85.697 0.002 2009 136.067 -5.2721999 82.35 -3.905 2010 140.630 3.3532000 88.807 7.84 2011 145.193 3.2452001 88.779 -0.031 2012 149.756 3.1432002 95.146 7.172 2013 154.319 3.0472003 100.556 5.686 2014 158.882 2.9572004 107.328 6.734 2015 163.445 2.8722005 108.963 1.524 2016 168.008 2.7922006 124.101 13.892 Geometric average 2.63

Table 3. Decommissioning cost update using NPV methodParameters Complete Removal Partial Removal Conversion to reefTotal cost at year 2000($) 60727623.60 19348908.56 24366360.60Inflation rate (%) 2.63 2.63 2.63Analysis period (year) 16 16 16NPV ($) 91,997,398.97 29,312,019.08 36,913,049.82

Page 6: Indian Journal of Science and Technology, Vol 10(3), DOI

Indian Journal of Science and TechnologyVol 10 (3) | January 2017 | www.indjst.org 6

Uncertainty Assessment for Updating Platform Decommissioning Alternatives Cost using Net Present Value Approach

evaluate all scenarios in order to validate the feasibility of the estimation. After running 100,000 simulations to assess the associated risk in NPVs for complete removal, partial removal, conversion to reef and re-using option, the output results showed insignificant influence of uncertainties on NPVs which is explained in the following figures.

Figure 3 depicts the normal probability distribution for complete removal NPV. It is clear that there is only 5 per-cent probability of failure to update the decommissioning cost using NPV approach. Thus, the model shows approxi-mately 95 percent of success in updating the cost of complete removal of offshore platform. The mean of total NPV dis-tribution for complete removal was found to be USD92.22 X 106 which is between USD 82.08 x 106 and USD103.79 x106 with 90 percent of confidence level. The uncertainty of complete removal NPV was estimated based on standard error with ± USD20869.95 which is equivalent to ±0.023%. Overall, the model showcased insignificant risk on estimated NPV which seems very hard to be treated as uncertain.

The probability distribution density of partial removal NPV is generated by the Monte Carlo Simulations as shown in Figure 4. The chart shows the central tendency of the cost (50th centile), and the reasonable maximum NPV at 90 % after running 100,000 simulations. The mean cost of partial removal NPV was estimated to be USD 29.94 million ranging from USD 21.73 million to USD 42.71 million. The results revealed that there is a possible uncertainty in the assessment with ± USD 21295.37 to be plus or minus to the partial removal NPV. After all, there is only 5 percent probability that estimation might fail.

The probability distribution density for conversion to reef NPV cost analysis estimation is established in the model as shown in Figure 5. The model was set for 100,000 numbers of iterations to generate random NPVs based on normal distribution inputs. The esti-mated NPV for conversion to reef ranged from USD 26.76 million to USD 47.96 million with a mean of USD 37.35 million. The model showed uncertainty and vari-ability of estimated NPV which was approximately ±

which is equivalent to 6.6% of the CAPEX (capital expen-diture) cost. Table 4, illustrates the parameters involved to achieve the NPV for re-using offshore platform for wind turbine power generation.

Tables 3 and 4 presented the NPVs for each decommis-sioning option with respect to the most significant factors contributed to the cost. The estimated NPV for complete removal, partial removal, and conversion to reef are USD 91,997,398.97, USD 29,312,019, and USD 36,913,050 con-secutively. These costs are incurred expenses by platform’ owners. Despite, the capital expenditure cost of re-using platform for wind turbine power generation, an apprecia-ble amount of net revenue was earned over the life cycle analysis of the wind turbine. Over 20 year life cycle of wind turbine, a net revenue of USD16, 939,951.98 was collected as profit. Hence, the NPV of re-using the platform for wind turbine power generation is determined by subtracting the capital expenditure cost of partial removal with the net rev-enue income which was USD 21,185,843. This economic analysis has fulfilled the objective of measuring the best decommissioning alternatives from economic’ prospec-tive. Perhaps, the option with the least NPV is recognized to be the best one. Therefore, decommissioning alternatives could be put in ordinal as follows: re-using platform for wind turbine power generation, partial removal, conver-sion to reef, and finally complete removal respectively.

3.4 Uncertainty Assessment using Monte Carlo Simulation

Uncertainty analysis using @risk software was essential to deal with the uncertainty and risk evolved with the esti-mated NPVs for the four decommissioning options. NPV contributes to risk as it transacts with future costs which is yet to be investigated by Monte Carlo simulation. The simulation runs random numbers based on probability dis-tribution assigned to the inputs towards attaining the most acceptable NPVs outputs. Each NPV of the four decom-missioning was set for 100,000 numbers of simulations to

Table 4. NPV for re-using optionNPV calculation for Re-use Option

Total cost at year 2000 ($) $19,348,908.56 NPV of O&M ($) $3,626,776.02Inflation rate (%) 2.63% Annual energy output (KWh) 14,690,520Analysis period (year) 16 Net Revenue ($) $16,939,951.98Future Worth (FW) $29,312,019.08 NPV of net revenue ($) $8,689,377.68Discount rate (%) 7% NPV for re-use option ($) $21,185,843.13

Page 7: Indian Journal of Science and Technology, Vol 10(3), DOI

Tareq Moqbel Qaid Alghuribi, Mohd Shahir Liew, Noor Amila Zawawi and Mohammed Abdalla Ayoub

Indian Journal of Science and Technology 7Vol 10 (3) | January 2017 | www.indjst.org

0.051%. Hence, the estimated NPV for reefing offshore platform is consistent with Monte Carlo Simulation output.

Figure 6 illustrates the output of re-using platform for wind turbine power generation NPV. The NPV model for re-using option is partially different from other NPV’ models as long as it combines both incurred cost and net revenue simultaneously. Therefore, the probability distribution density indicates, there is 90.4% probability of having NPV between USD 12.50 million and USD 31.50 million with a mean of USD 21.56 million. At level of confidence of 90 percent there is only ± 0.085 of uncertainty on the measurement model which has no significant effect of uncertainty on reusing platform NPV.

In summary, the calculated cost using NPV method were USD 91,997,399 USD29,312,019 USD36,913,050, and USD$21,185,843, however once subjected to Monte Carlo Simulation assessment were USD $92,230,049USD $29,946,322 USD 37,351,196, and USD $21,555,332 for complete and partial removal, conversion to reef ,and re-using platform respectively. This means, NPV approach has proved its susceptibility as the overall results showed insig-nificant discrepancy. Hence, the lower the NPV the better the removal option. The assessed 4 alternatives could be put in ordinal from least costly to most costly as re-using of plat-form for wind turbine power generation, partial removal, and conversion to reef and complete removal consecutively. Wholly, the re-using option is a cost- efficient and identified to be the best decommissioning alternative.

Figure 5. Distribution of Conversion to reef NPV model. Figure 6. Distribution of Re-using as wind power NPV model

Figure 3. Distribution of complete removal NPV model Figure 4. Distibution of partial removal NPV model

Page 8: Indian Journal of Science and Technology, Vol 10(3), DOI

Indian Journal of Science and TechnologyVol 10 (3) | January 2017 | www.indjst.org 8

Uncertainty Assessment for Updating Platform Decommissioning Alternatives Cost using Net Present Value Approach

3.5 Sensitivity Analysis for NPV EstimationSensitivity analysis is applied to determine which input variable impacts the estimation of NPV for decommis-sioning alternatives. The results of sensitivity analysis for platform decommissioning options are presented as in figures 7, 8, 9, and 10. The following sensitivity analy-sis charts showing the input variables and their impacts on NPV for the four platform decommissioning options. The sensitivity analysis for complete removal, partial removal, and conversion to reef showed the most effec-tive inputs parameters on NPV of the three options. It is clear the two most parameters influencing the estimated NPV were inflation rate and analysis period which con-tribute to more than 15% of NPV’ uncertainty as revealed in figure 7, 8, and 9. The inflation rate is the most sig-nificant parameter which leads to more than half of the total uncertainty. In contrast, the remaining 3 to 4 inputs parameters have such a small effect on NPV that it hardly seems necessary to treat them as uncertain parameters.

Indeed, inflation rate, and number of year are the most influential parameters, but their uncertainty percentages on NPV vary from model to another, due to random or systematic error in the input data, since the input data are not constant.

The resulting sensitivity analysis chart presenting the inputs parameters as seen in Figure 10. Figure 10 shows the most significant variables affecting re-using platform NPV. It is clear that NPV is most sensitive to inflation rate, electricity’s price, and the annual cost of operation and maintenance which contribute to 80%, 41%, and 29% of total uncertainty of the model consecutively. In fact, the last six inputs contribute to a minor influence on NPV, so it is not essential to interact with them as uncertain variables. The reason inflation rate dominates the cost as explained by sensitivity analysis is because inflation in platform decommissioning cost relies on derrick barge price which is exponential with time. Therefore, NPV is much more sensitive to inflation rate input.

Figure 7,8,9&10. Sensitivity analysis results for complete removal, partial removal, conversion to reef, and re-using platform models.

Page 9: Indian Journal of Science and Technology, Vol 10(3), DOI

Tareq Moqbel Qaid Alghuribi, Mohd Shahir Liew, Noor Amila Zawawi and Mohammed Abdalla Ayoub

Indian Journal of Science and TechnologyVol 10 (3) | January 2017 | www.indjst.org

4. Conclusion

Offshore structures turn to be a liability instead of being asset whenever the cost of operating these infrastructures exceeds the hydrocarbons revenue. The described meth-odology in this paper has given a reasonable and reliable output for cost estimation of platform decommissioning. The established regression model was decisive to attain cost inflation in order to apply NPV approach to update decom-missioning cost. Furthermore, economic analysis for four decommissioning options was conducted by adopting NPV approach to identify the best alternative. As elabo-rated in result and discussion section, the calculated NPV for complete removal, partial removal, and conversion to reef are expenses to be incurred by platform’s owners. Meanwhile, re-using offshore platform for wind turbine energy generation has generated a net revenue of USD16.94 million. Risk and uncertainty were evaluated using Monte Carlo Simulation. After running 100,000 simulations, the generated output of NPV for complete removal, partial removal, conversion to reef, and re-using platform were USD $92,230,049 USD $29,946,322 USD 37,351,196, and USD $21,555,332 respectively. Hence, the associated uncertainties with cost estimation using NPV approach were determined to be between 0.023%, and 0.10% which is considered as insignificant. Wholly, re-using platform for other means as such power generation is likely to be the most acceptable option providing numerous benefits that can satisfy both parties operators and other users of the sea.

5. Acknowledgements

The authors express their deepest gratitude and appreciation to the Universiti Teknologi PETRONAS for providing the essential facilities including the financial support that makes this research possible. In addition, the author is thankful to Prof .Ir. Dr Mohd Shahir Liew for his systematic guidance, support, and supervision in all stages of this research as well as providing the relevant materials to accomplish this research successfully. The contributions of Co-supervisors Dr Noor Amila Zawawi and Dr Mohammed Abdalla Ayoub are gratefully acknowledged by the author.

6. References1. Parente V, Ferreira D, dos Santos EM and Luczynski E.

Offshore decommissioning issues: Deductibility and trans-ferability. Energy Policy Journal. 2006; 34:1992–2001.

2. Kaiser MJ and Liu M. Decommissioning cost estimation in the deepwater US Gulf of Mexico–Fixed platforms and com-pliant towers. Marine Structures Journal. 2014; 37:1–32.

3. Zawawi NWA, Liew MS and Na KL. Decommissioning of offshore platform: A sustainable framework. 2012 IEEE Colloquium on Humanities. Science and Engineering (CHUSER). 2012; p. 26–31.

4. Twomey BG. Study assesses Asia-Pacific offshore de-commissioning costs. Oil and Gas Journal. 2010; 108:51–5.

5. Ekins P, Vanner R and Firebrace J. Decommissioning of offshore oil and gas facilities: A comparative assessment of different scenarios. Journal of Environmental Management. 2006; 79:420–38.

6. Techer EJ, Chandler J. Offshore installations, decommis-sioning and artificial reefs: Do current legal frameworks best serve the marine environment? Marine Policy Journal. 2015; 59:53–60.

7. Siems GL. Decommissioning Process Optimization Meth-odology. Houston, Texas, USA: Presented at the Offshore Technology Conference. 2016.

8. Al-Ghuribi T, Liew M, Zawawi N, Ayoub M. De-commissioning decision criteria for offshore installations and well abandonment. in Engineering Challenges for Sus-tainable Future: Proceedings of the 3rd International Con-ference on Civil, Offshore and Environmental Engineering (ICCOEE 2016, Malaysia, 15–17 Aug 2016). 2016. p. 81.

9. Ferreira D, Suslick S, Farley J, Costanza R and Krivov S. A decision model for financial assurance instruments in the upstream petroleum sector. Energy Policy Journal. 2004; 32:1173–84.

10. Artificial Reef. Accessed Date: 24/11/2016: Available from: http://www.ccop.or.th/eppm/projects/40/docs/6%20Artifical%20reefs%2014June12%20BT%20issued.pdf.

11. Friederichs C, Dibello F, Tignanelli F and Garzia A. Reli-able and Innovative Approach for Decommissioning Study of Oil and Gas Plants. Offshore Mediterranean Conference and Exhibition. 2015.

12. Environmental Considerations in Offshore Decommissioning and Removal. Accessed Date: 22/11/2016: Available from: https://www.bmtcordah.com/media/5279543/J%20Ferris%20Indonesia%20Decom%20Conference%20Presentation_Final.pdf.

13. Proserv Offshore. Decommissioning cost update for removing Pacific OCS Region offshore oil and gas facil-ities. Houston (TX): Minerals Management Service report MMS M09 P C. 2010; 24.

14. Byrd RC and Velazquez ER. State of the art of removing large platforms located in deep water. Offshore Technology Conference. 2001.

15. Hahn M, Gilman P. Offshore Wind Market and Economic Analysis. U.S. 2014.